{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/131970","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"131970","name":"두산테스나","market":"KOSDAQ","sector":"그외 기타 전문, 과학 및 기술 서비스업","lastPrice":93400,"marketCap":1805164029200,"sharesOutstanding":19327238,"asOf":"2026-09-26T15:09:35.464Z"},"valuation":{"fiscalYear":2025,"per":1195.44,"perTtm":52.74,"ttmPeriod":"25Q3~26Q2","pbr":4.13,"psr":5.94,"evEbitda":12.08,"ev":1759956671200,"fcff":132231906349,"fcffYield":0.0751,"roe":0.0035,"revenueGrowth":{"y1":-0.1856,"y3":0.0305,"y5":0.1805},"operatingIncomeGrowth":{"y1":-1.0248,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.323Z"},"price":{"high52w":190100,"low52w":39850,"fromHigh":-0.5087,"returns":[{"label":"1개월","value":0.1239},{"label":"3개월","value":-0.1927},{"label":"6개월","value":-0.1376},{"label":"1년","value":1.335},{"label":"3년","value":1.1179},{"label":"5년","value":1}]},"dividends":[{"fiscalYear":2025,"dps":160,"yieldPct":0.3,"payoutPct":194.3},{"fiscalYear":2024,"dps":160,"yieldPct":0.5,"payoutPct":8.4},{"fiscalYear":2023,"dps":160,"yieldPct":0.4,"payoutPct":6.3},{"fiscalYear":2022,"dps":160,"yieldPct":0.6,"payoutPct":5.2},{"fiscalYear":2021,"dps":160,"yieldPct":0.3,"payoutPct":5.8},{"fiscalYear":2020,"dps":130,"yieldPct":0.3,"payoutPct":5.9},{"fiscalYear":2019,"dps":200,"yieldPct":0.4,"payoutPct":7.4},{"fiscalYear":2018,"dps":170,"yieldPct":0.9,"payoutPct":7}],"annual":[{"fiscalYear":2015,"statement":"별도","revenue":33822200175,"operatingIncome":-3317899281,"netIncome":-4189973029,"controllingNetIncome":null,"ebitda":15099861045,"fcff":5596541044,"cfo":13081602344,"capex":8208439045,"totalAssets":82970287790,"totalLiabilities":24909002397,"totalEquity":58061285393,"cash":14101627770,"totalDebt":15562940703},{"fiscalYear":2016,"statement":"별도","revenue":30280047555,"operatingIncome":-1410014779,"netIncome":739888508,"controllingNetIncome":null,"ebitda":7933697640,"fcff":7409317406,"cfo":12849867691,"capex":5901048830,"totalAssets":78236595886,"totalLiabilities":19754795528,"totalEquity":58481800358,"cash":15035567746,"totalDebt":5119660014},{"fiscalYear":2017,"statement":"별도","revenue":47188712672,"operatingIncome":9865041746,"netIncome":8992437671,"controllingNetIncome":null,"ebitda":17893043704,"fcff":3385293147,"cfo":21872099450,"capex":18860101969,"totalAssets":96222617696,"totalLiabilities":29224000485,"totalEquity":66998617211,"cash":20423836267,"totalDebt":15740192669},{"fiscalYear":2018,"statement":"별도","revenue":65267822584,"operatingIncome":18749881452,"netIncome":16231655144,"controllingNetIncome":null,"ebitda":34212387221,"fcff":8578142089,"cfo":32442348314,"capex":24263062963,"totalAssets":111616930040,"totalLiabilities":30166995076,"totalEquity":81449934964,"cash":22448938754,"totalDebt":7888713357},{"fiscalYear":2019,"statement":"별도","revenue":96831032526,"operatingIncome":24185179805,"netIncome":21415215347,"controllingNetIncome":null,"ebitda":null,"fcff":-44716170178,"cfo":43554967995,"capex":88995725269,"totalAssets":342662378416,"totalLiabilities":179348104940,"totalEquity":163314273476,"cash":103159828421,"totalDebt":134615590552},{"fiscalYear":2020,"statement":"별도","revenue":132518902230,"operatingIncome":30560315153,"netIncome":37227267696,"controllingNetIncome":null,"ebitda":40312229792,"fcff":-127105718578,"cfo":69783721085,"capex":198139333623,"totalAssets":456133450489,"totalLiabilities":232302088052,"totalEquity":223831362437,"cash":22332420019,"totalDebt":118079273025},{"fiscalYear":2021,"statement":"별도","revenue":207584466664,"operatingIncome":54062137444,"netIncome":47166344546,"controllingNetIncome":null,"ebitda":112318687272,"fcff":22330274121,"cfo":134137562084,"capex":113315095908,"totalAssets":533494570498,"totalLiabilities":271083697692,"totalEquity":262410872806,"cash":40442953812,"totalDebt":160160780669},{"fiscalYear":2022,"statement":"별도","revenue":277655937555,"operatingIncome":67169269292,"netIncome":52333033783,"controllingNetIncome":null,"ebitda":117334526169,"fcff":-87514539372,"cfo":168220044687,"capex":258711751214,"totalAssets":767016734136,"totalLiabilities":457182712027,"totalEquity":309834022109,"cash":44878880727,"totalDebt":289373283626},{"fiscalYear":2023,"statement":"별도","revenue":338652254525,"operatingIncome":60778799323,"netIncome":49077381672,"controllingNetIncome":null,"ebitda":266345473267,"fcff":44625955765,"cfo":210546521706,"capex":174030855647,"totalAssets":763115310220,"totalLiabilities":359477895356,"totalEquity":403637414864,"cash":78967797460,"totalDebt":249096659268},{"fiscalYear":2024,"statement":"연결","revenue":373117930000,"operatingIncome":37923282000,"netIncome":36781312000,"controllingNetIncome":36781312000,"ebitda":179218971000,"fcff":44847182340,"cfo":219237154000,"capex":183592765000,"totalAssets":787696560000,"totalLiabilities":350030052000,"totalEquity":437666508000,"cash":64992696000,"totalDebt":159209870000},{"fiscalYear":2025,"statement":"별도","revenue":303874072000,"operatingIncome":-940826000,"netIncome":1510043000,"controllingNetIncome":null,"ebitda":145675411000,"fcff":132231906349,"cfo":147218334000,"capex":24797148000,"totalAssets":703775464000,"totalLiabilities":266698790000,"totalEquity":437076674000,"cash":109546970000,"totalDebt":64339612000}],"quarterly":[{"stockCode":"131970","fiscalYear":2025,"quarter":3,"fsDiv":"OFS","revenue":83214080000,"operatingIncome":5285496000,"netIncome":2880093000,"prevYearRevenue":98702328000,"prevYearOperatingIncome":11049022000,"prevYearNetIncome":5947167000,"source":"11014","updatedAt":"2026-08-26T22:20:15.115Z"},{"stockCode":"131970","fiscalYear":2025,"quarter":4,"fsDiv":"OFS","revenue":85463454000,"operatingIncome":15025013000,"netIncome":15863490000,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:20:15.118Z"},{"stockCode":"131970","fiscalYear":2026,"quarter":1,"fsDiv":"OFS","revenue":76829499000,"operatingIncome":5483732000,"netIncome":8448515000,"prevYearRevenue":59295766000,"prevYearOperatingIncome":-19133061000,"prevYearNetIncome":-16388250000,"source":"11013","updatedAt":"2026-08-26T22:20:14.547Z"},{"stockCode":"131970","fiscalYear":2026,"quarter":2,"fsDiv":"OFS","revenue":80925531000,"operatingIncome":9850780000,"netIncome":7037686000,"prevYearRevenue":75900772000,"prevYearOperatingIncome":-2118273000,"prevYearNetIncome":-845290000,"source":"11012","updatedAt":"2026-08-26T22:20:14.810Z"}]}